Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $509K |
| Matchday Revenue | $45K |
| Sponsorship | $3K |
| Merchandising | $246K |
| Domestic Cup Prize | $193K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $511K |
| Staff Wages | $40K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $79K |
| Facility Maintenance | $620K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$3.4M |
$1.3M |
$2.2M |
$15.3M |
| Oct 2027 |
$2.7M |
$2.6M |
$102K |
$13.1M |
| Sep 2027 |
$3.3M |
$1.2M |
$2.1M |
$31.9M |
| Aug 2027 |
$4.9M |
$1.3M |
$3.6M |
$29.8M |
| Jul 2027 |
$3.7M |
$1.3M |
$2.4M |
$26.3M |
| Jun 2027 |
$3.4M |
$1.3M |
$2.1M |
$23.8M |
| May 2027 |
$3.6M |
$1.4M |
$2.2M |
$21.7M |
| Apr 2027 |
$3.4M |
$1.3M |
$2.1M |
$19.5M |
| Mar 2027 |
$3.2M |
$1.3M |
$1.9M |
$17.4M |
| Feb 2027 |
$3.5M |
$1.3M |
$2.2M |
$15.4M |
| Jan 2027 |
$3.6M |
$1.3M |
$2.4M |
$13.4M |
| Dec 2026 |
$3.4M |
$1.2M |
$2.2M |
$11.0M |